DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.28
Today's Fair Value
$3.03 +982.14%
Margin of Safety
+90.76%
Projected Value (5Y)
$4.88 +1642.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.82% | CAGR (5y): -14.36%
%
Regression: -1.71% | CAGR (5y): -2.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.73x)
%